Download Report

TE Connectivity Reports Strong Fiscal Fourth Quarter and Record Full Year Results
Q4 Sales Up 4 Percent; Adjusted EPS Up 10 Percent; GAAP EPS Up 74 Percent
SCHAFFHAUSEN, Switzerland – October 29, 2014 – TE Connectivity Ltd. (NYSE: TEL) today reported results for
the fiscal fourth quarter and year ended September 26, 2014.
Fourth Quarter Highlights
•
Net sales increased to $3.58 billion, up 4 percent versus the prior year and up 3 percent organically
•
Adjusted Earnings Per Share (EPS) were $1.02, up 10 percent versus the prior year and at the high end
of guidance range
•
Diluted Earnings Per Share from Continuing Operations (GAAP EPS) were $1.60
•
Free cash flow was $661 million
•
Returned $283 million to shareholders through share repurchases and dividends
•
Named to Dow Jones Sustainability North American Index for the third consecutive year
Full Year Highlights
•
Net sales were $13.9 billion, up 5 percent on an actual and organic basis versus the prior year
•
Adjusted EPS were $3.79, up 17 percent versus the prior year
•
Diluted Earnings Per Share from Continuing Operations (GAAP EPS) were $4.29
•
Free cash flow was $1.7 billion
•
Returned $1.0 billion to shareholders through share repurchases and dividends
•
Expanded position in the oil and gas market with acquisitions of LL Rowe, Seacon and Seacon Phoenix
•
Established TE’s leadership in the large and attractive sensor market with the acquisitions of
Measurement Specialties, Inc. (closed October 9, 2014) and American Sensor Technologies, Inc.
“The fourth quarter was a strong finish to a record year for the company,” said Tom Lynch, TE Connectivity
Chairman and CEO. “Our performance was led by continued momentum in our Transportation and Industrial
1
segments and our Appliances business. Our adjusted operating margins improved to 16 percent on higher
volume and benefits driven by our TE Operating Advantage (TEOA) program.
“I am really pleased with our team’s achievements for the full year just ended. Sales grew 5 percent to $13.9
billion and adjusted EPS increased 17 percent to $3.79, new records for the company. Our strong performance
generated $1.7 billion in free cash flow enabling us to make key strategic investments and return $1 billion to
shareholders.
“TE is a world leader providing the connectivity and sensor solutions that are essential in our increasingly
connected world. For fiscal 2015, we expect to deliver another year of solid sales and earnings growth driven by
growth in most of our businesses. We expect continued solid performance in our Transportation and Industrial
segments and Appliances business, TE’s businesses focused on harsh environment applications; and doubledigit revenue growth in our Networks segment due to significant project wins in our Subcom business.”
FISCAL FOURTH QUARTER RESULTS
The company reported net sales of $3.58 billion, compared to prior year sales of $3.43 billion. Adjusted EPS were
$1.02, compared to $0.93 in the prior year. GAAP EPS were $1.60, compared to $0.92 in the prior year. Free
cash flow was $661 million for the quarter.
GAAP EPS includes $50 million of acquisition related charges and restructuring and other charges.
Excluding Subsea Communications, total company orders were $3.4 billion, up 4.9 percent, and the book-to-bill
ratio was 0.98.
OUTLOOK
For the fiscal first quarter 2015, the company expects net sales of $3.46 billion to $3.56 billion and adjusted EPS
of $0.88 to $0.92. GAAP EPS are expected to be $0.95 to $0.99, including acquisition related charges of $0.14,
and restructuring and other charges of $0.05, and income from tax related items of $0.26.
For the full year, the company expects net sales of $14.7 to $15.3 billion and adjusted EPS of $4.05 to $4.35.
GAAP EPS are expected to be $3.99 to $4.29, including acquisition related charges of $0.23, restructuring and
other charges of $0.09, and income from tax related items of $0.26.
2
The outlook assumes foreign exchange and commodity rates that are consistent with current levels and includes
the recently completed acquisition of Measurement Specialties, Inc.
Information about TE Connectivity’s use of non-GAAP financial measures is described at the end of this press
release. For a reconciliation of these non-GAAP financial measures, see the attached tables.
CONFERENCE CALL AND WEBCAST
•
The company will hold a conference call for investors today beginning at 8:30 a.m. EDT.
•
Internet users will be able to access the company’s earnings webcast, including slide materials, at the
“Investors” section of TE Connectivity’s website: http://investors.te.com.
•
By telephone: For both "listen-only" participants and those participants who wish to take part in the
question-and-answer portion of the call, the telephone dial-in number in the United States is (800) 2301074. The telephone dial-in number for participants outside the United States is (612) 288-0329.
•
An audio replay of the conference call will be available beginning at 10:30 a.m. EDT on October 29, 2014,
and ending at 11:59 p.m. EST on November 8, 2014. The dial-in number for participants in the United
States is (800) 475-6701. For participants outside the United States, the replay dial-in number is (320)
365-3844. The replay access code for all callers is 333511.
NON-GAAP MEASURES
“Organic Sales Growth,” “Adjusted Operating Income,” “Adjusted Operating Margin,” “Adjusted Other Income,
Net,” “Adjusted Income Tax Expense,” “Adjusted Income from Continuing Operations,” “Adjusted Earnings Per
Share,” and “Free Cash Flow” (FCF) are non-GAAP measures and should not be considered replacements for
GAAP results.
“Organic Sales Growth” is a useful measure used by us to measure the underlying results and trends in the
business. The difference between reported net sales growth (the most comparable GAAP measure) and Organic
Sales Growth (the non-GAAP measure) consists of the impact from foreign currency exchange rates and
acquisitions and divestitures, if any. Organic Sales Growth is a useful measure of our performance because it
excludes items that: i) are not completely under management’s control, such as the impact of changes in foreign
currency exchange rates; or ii) do not reflect the underlying growth of the company, such as acquisition and
divestiture activity. The limitation of this measure is that it excludes items that have an impact on our sales. This
limitation is best addressed by using organic sales growth in combination with the GAAP results.
We present operating income before special items including charges or income related to legal settlements and
reserves, restructuring and other charges, acquisition related charges, impairment charges, and other income or
charges, if any (“Adjusted Operating Income”). We utilize Adjusted Operating Income to assess segment level
core operating performance and to provide insight to management in evaluating segment operating plan
execution and underlying market conditions. It also is a significant component in our incentive compensation
3
plans. Adjusted Operating Income is a useful measure for investors because it provides insight into our underlying
operating results, trends, and the comparability of these results between periods. The difference between
Adjusted Operating Income and operating income (the most comparable GAAP measure) consists of the impact
of charges or income related to legal settlements and reserves, restructuring and other charges, acquisition
related charges, impairment charges, and other income or charges, if any, that may mask the underlying
operating results and/or business trends. The limitation of this measure is that it excludes the financial impact of
items that would otherwise either increase or decrease our reported operating income. This limitation is best
addressed by using Adjusted Operating Income in combination with operating income (the most comparable
GAAP measure) in order to better understand the amounts, character and impact of any increase or decrease on
reported results.
We present operating margin before special items including charges or income related to legal settlements and
reserves, restructuring and other charges, acquisition related charges, impairment charges, and other income or
charges, if any (“Adjusted Operating Margin”). We present Adjusted Operating Margin before special items to give
investors a perspective on the underlying business results. It also is a significant component in our incentive
compensation plans. This measure should be considered in conjunction with operating margin calculated using
our GAAP results in order to understand the amounts, character and impact of adjustments to operating margin.
We present other income, net before special items including tax sharing income related to certain proposed
adjustments to prior period tax returns and other tax items, if any (“Adjusted Other Income, Net”). We present
Adjusted Other Income, Net as we believe that it is appropriate for investors to consider results excluding these
items in addition to results in accordance with GAAP. The difference between Adjusted Other Income, Net and
other income, net (the most comparable GAAP measure) consists of tax sharing income related to certain
proposed adjustments to prior period tax returns and other tax items, if any. The limitation of this measure is that
it excludes the financial impact of items that would otherwise either increase or decrease other income, net. This
limitation is best addressed by using Adjusted Other Income, Net in combination with other income, net (the most
comparable GAAP measure) in order to better understand the amounts, character and impact of any increase or
decrease in reported amounts.
We present income tax expense after adjusting for the tax effect of special items including charges related to
restructuring and other charges, acquisition related charges, impairment charges, other income or charges, and
certain significant special tax items, if any (“Adjusted Income Tax Expense”). We present Adjusted Income Tax
Expense to provide investors further information regarding the tax effects of adjustments used in determining the
non-GAAP financial measure Adjusted Income from Continuing Operations (as defined below). The difference
between Adjusted Income Tax Expense and income tax expense (the most comparable GAAP measure) is the
tax effect of adjusting items and certain significant special tax items, if any. The limitation of this measure is that it
excludes the financial impact of items that would otherwise either increase or decrease income tax expense. This
limitation is best addressed by using Adjusted Income Tax Expense in combination with income tax expense (the
most comparable GAAP measure) in order to better understand the amounts, character and impact of any
increase or decrease in reported amounts.
We present income from continuing operations attributable to TE Connectivity Ltd. before special items including
charges or income related to legal settlements and reserves, restructuring and other charges, acquisition related
charges, impairment charges, tax sharing income related to certain proposed adjustments to prior period tax
returns and other tax items, certain significant special tax items, other income or charges, if any, and, if
applicable, related tax effects (“Adjusted Income from Continuing Operations”). We present Adjusted Income from
Continuing Operations as we believe that it is appropriate for investors to consider results excluding these items
4
in addition to results in accordance with GAAP. Adjusted Income from Continuing Operations provides additional
information regarding our underlying operating results, trends and the comparability of these results between
periods. The difference between Adjusted Income from Continuing Operations and income from continuing
operations attributable to TE Connectivity Ltd. (the most comparable GAAP measure) consists of the impact of
charges or income related to legal settlements and reserves, restructuring and other charges, acquisition related
charges, impairment charges, tax sharing income related to certain proposed adjustments to prior period tax
returns and other tax items, certain significant special tax items, other income or charges, if any, and, if
applicable, related tax effects. The limitation of this measure is that it excludes the financial impact of items that
would otherwise either increase or decrease our reported results. This limitation is best addressed by using
Adjusted Income from Continuing Operations in combination with income from continuing operations attributable
to TE Connectivity Ltd. (the most comparable GAAP measure) in order to better understand the amounts,
character and impact of any increase or decrease in reported amounts.
We present diluted earnings per share from continuing operations attributable to TE Connectivity Ltd. before
special items, including charges or income related to legal settlements and reserves, restructuring and other
charges, acquisition related charges, impairment charges, tax sharing income related to certain proposed
adjustments to prior period tax returns and other tax items, certain significant special tax items, other income or
charges, if any, and, if applicable, related tax effects (“Adjusted Earnings Per Share”). We present Adjusted
Earnings Per Share because we believe that it is appropriate for investors to consider results excluding these
items in addition to results in accordance with GAAP. We believe such a measure provides a picture of our results
that is more comparable among periods since it excludes the impact of special items, which may recur, but tend
to be irregular as to timing, thereby making comparisons between periods more difficult. It also is a significant
component in our incentive compensation plans. The limitation of this measure is that it excludes the financial
impact of items that would otherwise either increase or decrease our reported results. This limitation is best
addressed by using Adjusted Earnings Per Share in combination with diluted earnings per share from continuing
operations attributable to TE Connectivity Ltd. (the most comparable GAAP measure) in order to better
understand the amounts, character and impact of any increase or decrease on reported results.
“Free Cash Flow” (FCF) is a useful measure of our ability to generate cash. It also is a significant component in
our incentive compensation plans. The difference between net cash provided by continuing operating activities
(the most comparable GAAP measure) and FCF (the non-GAAP measure) consists mainly of significant cash
outflows and inflows that we believe are useful to identify. We believe free cash flow provides useful information
to investors as it provides insight into the primary cash flow metric used by management to monitor and evaluate
cash flows generated from our operations.
FCF is defined as net cash provided by continuing operating activities excluding voluntary pension contributions
and the cash impact of special items, if any, minus net capital expenditures. Net capital expenditures consist of
capital expenditures less proceeds from the sale of property, plant and equipment. These items are subtracted
because they represent long-term commitments. Voluntary pension contributions are excluded from the GAAP
measure because this activity is driven by economic financing decisions rather than operating activity. Certain
special items, including net payments related to pre-separation tax matters, also are considered by management
in evaluating free cash flow. We believe investors should also consider these items in evaluating our free cash
flow. We forecast our cash flow results excluding any voluntary pension contributions because we have not yet
made a determination about the amount and timing of any such future contributions. In addition, our forecast
excludes the cash impact of special items because we cannot predict the amount and timing of such items.
5
FCF as presented herein may not be comparable to similarly-titled measures reported by other companies. The
primary limitation of this measure is that it excludes items that have an impact on our GAAP cash flow. Also, it
subtracts certain cash items that are ultimately within management’s and the Board of Directors’ discretion to
direct and may imply that there is less or more cash available for our programs than the most comparable GAAP
measure indicates. This limitation is best addressed by using FCF in combination with the GAAP cash flow
results. It should not be inferred that the entire free cash flow amount is available for future discretionary
expenditures, as our definition of free cash flow does not consider certain non-discretionary expenditures, such as
debt payments. In addition, we may have other discretionary expenditures, such as discretionary dividends,
share repurchases, and business acquisitions that are not considered in the calculation of free cash flow.
FORWARD-LOOKING STATEMENTS
This release contains certain “forward-looking statements” within the meaning of the U.S. Private Securities
Litigation Reform Act of 1995. These statements are based on management’s current expectations and are
subject to risks, uncertainty and changes in circumstances, which may cause actual results, performance,
financial condition or achievements to differ materially from anticipated results, performance, financial condition or
achievements. All statements contained herein that are not clearly historical in nature are forward-looking and the
words “anticipate,” “believe,” “expect,” “estimate,” “plan,” and similar expressions are generally intended to identify
forward-looking statements. We have no intention and are under no obligation to update or alter (and expressly
disclaim any such intention or obligation to do so) our forward-looking statements whether as a result of new
information, future events or otherwise, except to the extent required by law. The forward-looking statements in
this release include statements addressing our future financial condition and operating results. Examples of
factors that could cause actual results to differ materially from those described in the forward-looking statements
include, among others, business, economic, competitive and regulatory risks, such as conditions affecting
demand for products, particularly in the automotive industry and the telecommunications networks and consumer
devices industries; competition and pricing pressure; fluctuations in foreign currency exchange rates and
commodity prices; natural disasters and political, economic and military instability in countries in which we
operate; developments in the credit markets; future goodwill impairment; compliance with current and future
environmental and other laws and regulations; the possible effects on us of changes in tax laws, tax treaties and
other legislation; the risk that the operations of Measurement Specialties will not be successfully integrated into
ours; and the risk that revenue opportunities, cost savings and other anticipated synergies from the Measurement
Specialties acquisition may not be fully realized or may take longer to realize than expected. More detailed
information about these and other factors is set forth in TE Connectivity Ltd.’s Annual Report on Form 10-K for the
fiscal year ended Sept. 27, 2013 as well as in our Quarterly Reports on Form 10-Q, Current Reports on Form 8-K
and other reports filed by us with the U.S. Securities and Exchange Commission.
ABOUT TE CONNECTIVITY
TE Connectivity (NYSE: TEL) is a $14 billion global technology leader. Our connectivity and sensor solutions are
essential in today’s increasingly connected world. We collaborate with engineers to transform their concepts into
creations – redefining what’s possible using intelligent, efficient and high-performing TE products and solutions
proven in harsh environments. Our 80,000 people, including 7,500 design engineers, partner with customers in
6
over 150 countries across a wide range of industries. We believe EVERY CONNECTION COUNTS –
www.TE.com.
###
Contacts:
Media Relations:
Jane Crawford
TE Connectivity
610-893-9689 - Office
[email protected]
Investor Relations:
Sujal Shah
TE Connectivity
610-893-9790 - Office
[email protected]
7
TE CONNECTIVITY LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
For the Quarters Ended
For the Years Ended
September 26,
September 27,
September 26,
September 27,
2014
2013
2014
2013
(in millions, except per share data)
Net sales
Cost of sales
Gross margin
Selling, general, and administrative expenses
Research, development, and engineering expenses
Acquisition and integration costs
Restructuring and other charges, net
Operating income
Interest income
Interest expense
Other income (expense), net
Income from continuing operations before income taxes
Income tax (expense) benefit
Income from continuing operations
Income (loss) from discontinued operations, net of income taxes
Net income
Less: net income attributable to noncontrolling interests
Net income attributable to TE Connectivity Ltd.
Amounts attributable to TE Connectivity Ltd.:
Income from continuing operations
Income (loss) from discontinued operations
Net income
Basic earnings per share attributable to TE Connectivity Ltd.:
Income from continuing operations
Income (loss) from discontinued operations
Net income
Diluted earnings per share attributable to TE Connectivity Ltd.:
Income from continuing operations
Income (loss) from discontinued operations
Net income
Dividends and cash distributions paid per common share
Weighted-average number of shares outstanding:
Basic
Diluted
$
$
$
$
3,575
2,377
1,198
461
170
29
17
521
6
(37)
6
496
169
665
(2)
663
663
$
665
(2)
663
$
$
$
3,432
2,276
1,156
451
166
3
71
465
4
(34)
16
451
(63)
388
388
(1)
387
$
387
387
$
$
$
13,912
9,220
4,692
1,882
675
31
59
2,045
19
(131)
63
1,996
(207)
1,789
(8)
1,781
1,781
$
1,789
(8)
1,781
$
$
$
13,280
8,951
4,329
1,773
675
14
311
1,556
17
(142)
(183)
1,248
29
1,277
1,277
(1)
1,276
1,276
1,276
$
1.63
1.62
$
0.94
0.94
$
4.36
(0.02)
4.34
$
3.05
3.05
$
1.60
1.59
$
0.92
0.92
$
4.29
(0.02)
4.27
$
3.02
3.02
$
0.29
$
0.25
$
1.08
$
0.92
409
416
413
420
410
417
418
423
TE CONNECTIVITY LTD.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
September 26,
2014
September 27,
2013
(in millions, except share data)
Assets
Current assets:
Cash and cash equivalents
Accounts receivable, net of allowance for doubtful accounts of $35 and $48, respectively
Inventories
Prepaid expenses and other current assets
Deferred income taxes
Total current assets
Property, plant, and equipment, net
Goodwill
Intangible assets, net
Deferred income taxes
Receivable from Tyco International Ltd. and Covidien plc
Other assets
Total Assets
Liabilities and Equity
Current liabilities:
Current maturities of long-term debt
Accounts payable
Accrued and other current liabilities
Deferred revenue
Total current liabilities
Long-term debt
Long-term pension and postretirement liabilities
Deferred income taxes
Income taxes
Other liabilities
Total Liabilities
Commitments and contingencies
Equity:
TE Connectivity Ltd. shareholders’ equity:
Common shares, 419,070,781 shares authorized and issued, CHF 0.57 par value, and
428,527,307 shares authorized and issued, CHF 0.57 par value, respectively
Contributed surplus
Accumulated earnings
Treasury shares, at cost, 11,383,631 and 17,020,636 shares, respectively
Accumulated other comprehensive income (loss)
Total TE Connectivity Ltd. shareholders' equity
Noncontrolling interests
Total Equity
Total Liabilities and Equity
$
$
$
$
2,457
2,439
1,745
567
336
7,544
3,126
4,595
1,329
2,058
1,037
463
20,152
$
667
1,391
1,717
179
3,954
3,281
1,287
240
2,045
332
11,139
$
184
5,231
4,253
(644)
(17)
9,007
6
9,013
20,152
$
$
1,403
2,323
1,762
487
334
6,309
3,166
4,326
1,244
2,146
1,002
268
18,461
711
1,383
1,762
68
3,924
2,303
1,155
321
1,979
393
10,075
189
6,136
2,472
(720)
303
8,380
6
8,386
18,461
TE CONNECTIVITY LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
For the Quarters Ended
For the Years Ended
September 26,
September 27,
September 26,
September 27,
2014
2013
2014
2013
(in millions)
Cash Flows From Operating Activities:
Net income attributable to TE Connectivity Ltd.
(Income) loss from discontinued operations, net of income taxes
Income from continuing operations
Adjustments to reconcile income from continuing operations to net cash
provided by operating activities:
Depreciation and amortization
Non-cash restructuring charges
Deferred income taxes
Provision for losses on accounts receivable and inventories
Tax sharing (income) expense
Share-based compensation expense
Other
Changes in assets and liabilities, net of the effects of acquisitions and divestitures:
Accounts receivable, net
Inventories
Inventoried costs on long-term contracts
Prepaid expenses and other current assets
Accounts payable
Accrued and other current liabilities
Deferred revenue
Income taxes
Other
Net cash provided by continuing operating activities
Net cash used in discontinued operating activities
Net cash provided by operating activities
Cash Flows From Investing Activities:
Capital expenditures
Proceeds from sale of property, plant, and equipment
Acquisition of businesses, net of cash acquired
Proceeds from divestiture of discontinued operations, net of cash retained by sold operations
Other
Net cash used in investing activities
Cash Flows From Financing Activities:
Net increase (decrease) in commercial paper
Proceeds from issuance of long-term debt
Repayment of long-term debt
Proceeds from exercise of share options
Repurchase of common shares
Payment of common share dividends and cash distributions to shareholders
Other
Net cash provided by (used in) continuing financing activities
Net cash provided by discontinued financing activities
Net cash provided by (used in) financing activities
Effect of currency translation on cash
Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period
Supplemental Cash Flow Information:
Interest paid
Income taxes paid, net of refunds
Reconciliation to Free Cash Flow:
Net cash provided by continuing operating activities
Capital expenditures, net
Payments related to pre-separation U.S. tax matters, net
Free cash flow (1)
(1)
$
$
$
663
2
665
$
$
Free cash flow is a non-GAAP measure. See description of non-GAAP measures contained in this release.
$
1,781
8
1,789
$
1,277
1,277
160
3
(311)
1
(6)
20
4
150
18
(62)
10
(17)
19
26
617
20
(234)
50
(65)
84
50
607
84
30
59
181
78
56
(15)
27
(6)
8
13
76
60
63
(8)
754
(5)
749
(51)
30
(13)
4
35
15
(26)
41
28
595
(2)
593
(205)
(76)
14
(14)
52
(282)
112
158
25
2,095
(12)
2,083
(81)
(61)
18
11
167
(13)
(54)
(371)
60
2,048
(2)
2,046
(197)
104
(504)
(7)
(604)
(203)
20
(6)
1
(188)
(673)
129
(528)
(3)
(1,075)
(615)
39
(6)
14
23
(545)
(48)
999
16
(126)
(119)
(12)
710
5
715
(16)
844
1,613
2,457
61
(226)
(103)
(1)
(269)
2
(267)
3
141
1,262
1,403
(23)
1,322
(360)
156
(578)
(443)
(21)
53
12
65
(19)
1,054
1,403
2,457
$
50
(715)
214
(844)
(384)
(1)
(1,680)
2
(1,678)
(9)
(186)
1,589
1,403
121
$
10
$
$
78
$
388
388
754
(93)
661
23
$
$
83
$
$
595
(183)
412
283
$
$
2,095
(544)
179
1,730
155
312
$
$
2,048
(576)
28
1,500
TE CONNECTIVITY LTD.
CONSOLIDATED SEGMENT DATA (UNAUDITED)
For the Quarters Ended
September 26,
2014
For the Years Ended
September 27,
2013
September 26,
2014
September 27,
2013
($ in millions)
Net Sales:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
Operating Income:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
$
$
$
$
1,494
901
779
401
3,575
305
116
55
45
521
$
$
20.4%
12.9%
7.1%
11.2%
14.6%
$
$
1,398
818
804
412
3,432
257
127
33
48
465
$
$
18.4%
15.5%
4.1%
11.7%
13.5%
$
$
6,090
3,302
2,918
1,602
13,912
1,283
446
163
153
2,045
$
$
21.1%
13.5%
5.6%
9.6%
14.7%
$
$
5,485
3,099
3,066
1,630
13,280
972
362
136
86
1,556
17.7%
11.7%
4.4%
5.3%
11.7%
TE CONNECTIVITY LTD.
RECONCILIATION OF NET SALES GROWTH (UNAUDITED)
Percentage of
Organic
Change in Net Sales for the Quarter Ended September 26, 2014
Segment's Total
versus Net Sales for the Quarter Ended September 27, 2013
Net Sales for the
(1)
Translation
Acquisitions
(Divestiture)
(2)
Quarter Ended
September 26, 2014
Total
($ in millions)
Transportation Solutions (3):
Automotive
Total
Industrial Solutions (3):
Industrial Equipment
Aerospace, Defense, Oil, and Gas
Energy
Total
Network Solutions (3):
Telecom Networks
Data Communications
Enterprise Networks
Subsea Communications
Total
Consumer Solutions (3):
Consumer Devices
Appliances
Total
Total
$
$
89
89
6.4 %
6.4
16
25
7
48
4.6
9.7
3.2
5.9
(1)
(1)
(2)
40
(3)
37
15
65
3
83
4.3
24.8
1.4
10.1
40
36
24
100 %
(12)
(5)
11
(17)
(23)
(3.6)
(2.2)
6.8
(16.9)
(2.9)
(1)
1
(1)
(1)
(2)
-
(13)
(4)
10
(18)
(25)
(3.8)
(2.1)
6.3
(17.5)
(3.1)
43
24
22
11
100 %
(1)
(1)
(2)
(1)
39
(17)
6
(11)
143
(16)
7
(9)
105
(6.1)
4.0
(2.1)
3.1 %
$
5
5
$
$
2
2
$
$
$
96
96
6.9 %
6.9
100 %
100 %
(6.8)
3.7
(2.7)
4.2 %
58
42
100 %
Percentage of
Change in Net Sales for the Year Ended September 26, 2014
Segment's Total
versus Net Sales for the Year Ended September 27, 2013
Net Sales for the
Acquisitions
Organic (1)
Translation
(2)
Year Ended
(Divestitures)
Total
September 26, 2014
($ in millions)
Transportation Solutions (3):
Automotive
Total
Industrial Solutions (3):
Industrial Equipment
Aerospace, Defense, Oil, and Gas
Energy
Total
Network Solutions (3):
Telecom Networks
Data Communications
Enterprise Networks
Subsea Communications
Total
Consumer Solutions (3):
Consumer Devices
Appliances
Total
Total
(1)
$
$
570
570
10.4 %
10.4
$
33
33
$
2
2
$
605
605
11.0 %
11.0
100 %
100 %
77
67
17
161
6.0
6.5
2.1
5.2
4
8
(1)
11
46
(15)
31
81
121
1
203
6.3
11.9
0.1
6.6
41
35
24
100 %
33
(43)
26
(114)
(98)
2.6
(5.5)
4.2
(28.7)
(3.2)
4
(1)
(14)
(11)
(39)
(39)
37
(83)
12
(114)
(148)
2.9
(10.7)
2.0
(28.7)
(4.8)
45
24
21
10
100 %
(12)
(12)
21
(6)
(67)
39
(28)
632
(55)
39
(16)
617
(5.4)
6.3
(1.0)
4.6 %
$
$
$
(6.6)
6.3
(1.7)
4.8 %
Represents the change in net sales resulting from volume and price changes, before consideration of acquisitions, divestitures, and the impact of changes in foreign currency
exchange rates. Organic net sales growth is a non-GAAP measure. See description of non-GAAP measures contained in this release.
(2)
Represents the change in net sales resulting from changes in foreign currency exchange rates.
(3)
Industry end market information is presented consistently with our internal management reporting and may be revised periodically as management deems necessary.
59
41
100 %
TE CONNECTIVITY LTD.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
For the Quarter Ended September 26, 2014
(UNAUDITED)
Adjustments
Acquisition
Restructuring
Related
Charges
U.S. GAAP
(1)
and Other
Tax
Adjusted
Charges, Net
Items (2)
(Non-GAAP) (3)
($ in millions, except per share data)
Operating Income:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
$
$
Operating Margin
305
116
55
45
521
$
$
4
29
33
$
$
4
13
17
$
$
-
$
$
14.6%
313
145
68
45
571
16.0%
Other Income, Net
$
6
$
-
$
-
$
Income Tax (Expense) Benefit
$
169
$
(1)
$
(8)
$
(282)
$
(122)
Income from Continuing Operations
Attributable to TE Connectivity Ltd.
$
665
$
32
$
9
$
(282)
$
424
Diluted Earnings per Share from
Continuing Operations Attributable
to TE Connectivity Ltd.
$
1.60
$
0.08
$
0.02
$
(0.68)
$
1.02
(1)
-
$
6
Includes $29 million of acquisition and integration charges and $4 million of non-cash amortization associated with fair value adjustments primarily
related to acquired inventories and customer order backlog recorded in cost of sales.
(2)
Income tax benefits recognized in connection with a reduction in the valuation allowance associated with certain tax loss carryforwards.
(3)
See description of non-GAAP measures contained in this release.
TE CONNECTIVITY LTD.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
For the Quarter Ended September 27, 2013
(UNAUDITED)
Adjustments
Acquisition
U.S. GAAP
Restructuring
Related
and Other
Tax
Adjusted
Charges
Charges, Net
Items (1)
(Non-GAAP) (2)
($ in millions, except per share data)
Operating Income:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
$
$
Operating Margin
257
127
33
48
465
$
$
2
1
3
$
$
9
7
49
6
71
$
$
-
$
$
13.5%
15.7%
Other Income, Net
$
16
$
-
$
Income Tax Expense
$
(63)
$
(2)
$
Income from Continuing Operations
Attributable to TE Connectivity Ltd.
$
387
$
1
Diluted Earnings per Share from
Continuing Operations Attributable
to TE Connectivity Ltd.
$
0.92
$
-
(1)
268
135
82
54
539
-
$
(9)
$
7
(18)
$
(40)
$
(123)
$
53
$
(49)
$
392
$
0.13
$
(0.12)
$
0.93
Includes income tax benefits recognized in connection with a reduction in the valuation allowance associated with certain tax loss carryforwards
partially offset by income tax expense related to adjustments to prior year income tax returns. In addition, the other income adjustment includes
amounts related to reimbursements by Tyco International and Covidien in connection with pre-separation tax matters.
(2)
See description of non-GAAP measures contained in this release.
TE CONNECTIVITY LTD.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
For the Year Ended September 26, 2014
(UNAUDITED)
Adjustments
Acquisition
U.S. GAAP
Restructuring
Related
and Other
Tax
Adjusted
Charges (1)
Charges, Net
Items (2)
(Non-GAAP) (3)
($ in millions, except per share data)
Operating Income:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
$
$
Operating Margin
1,283
446
163
153
2,045
$
$
4
31
35
$
$
4
7
35
13
59
$
$
-
$
$
14.7%
1,291
484
198
166
2,139
15.4%
Other Income, Net
$
63
$
-
$
Income Tax Expense
$
(207)
$
(1)
$
Income from Continuing Operations
Attributable to TE Connectivity Ltd.
$
1,789
$
34
Diluted Earnings per Share from
Continuing Operations Attributable
to TE Connectivity Ltd.
$
4.29
$
0.08
-
$
(39)
$
24
(22)
$
(239)
$
(469)
$
37
$
(278)
$
1,582
$
0.09
$
(0.67)
$
3.79
(1)
Includes $31 million of acquisition and integration charges and $4 million of non-cash amortization associated with fair value adjustments primarily
related to acquired inventories and customer order backlog recorded in cost of sales.
(2)
Includes income tax benefits of $282 million recognized in connection with a reduction in the valuation allowance associated with certain tax loss
carryforwards and income tax expense related to adjustments to prior year income tax returns. In addition, other income includes amounts related to
reimbursements by Tyco International and Covidien in connection with pre-separation tax matters, including $18 million related to our share of a
settlement agreement entered into by Tyco International with a former subsidiary.
(3)
See description of non-GAAP measures contained in this release.
TE CONNECTIVITY LTD.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
For the Year Ended September 27, 2013
(UNAUDITED)
Adjustments
Acquisition
U.S. GAAP
Restructuring
Related
and Other
Tax
Adjusted
Charges
Charges, Net
Items (1)
(Non-GAAP) (2)
($ in millions, except per share data)
Operating Income:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
$
$
Operating Margin
972
362
136
86
1,556
$
$
7
7
14
$
$
38
62
125
86
311
$
$
-
$
$
11.7%
14.2%
Other Income (Expense), Net
$
(183)
$
-
$
Income Tax (Expense) Benefit
$
29
$
(5)
$
Income from Continuing Operations
Attributable to TE Connectivity Ltd.
$
1,276
$
9
Diluted Earnings per Share from
Continuing Operations Attributable
to TE Connectivity Ltd.
$
3.02
$
0.02
(1)
1,017
431
261
172
1,881
-
$
213
$
30
(90)
$
(354)
$
(420)
$
221
$
(141)
$
1,365
$
0.52
$
(0.33)
$
3.23
Includes $331 million of income tax benefits associated with the settlement of an audit of prior year income tax returns as well as the related impact
of $231 million to other expense pursuant to the tax sharing agreement with Tyco International and Covidien. Also includes income tax expense
related to adjustments to prior year income tax returns, income tax benefits recognized in connection with a reduction in the valuation allowance
associated with certain tax loss carryforwards, and income tax benefits recognized in connection with the lapse of statutes of limitations for
examinations of prior year income tax returns. In addition, the other income adjustment includes amounts related to reimbursements by Tyco
International and Covidien in connection with pre-separation tax matters.
(2)
See description of non-GAAP measures contained in this release.
TE CONNECTIVITY LTD.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES
For the Quarter Ended December 27, 2013
(UNAUDITED)
Adjustments
Restructuring
U.S. GAAP
and Other
Tax
Adjusted
Charges, Net
Items (1)
(Non-GAAP) (2)
($ in millions, except per share data)
Operating Income:
Transportation Solutions
Industrial Solutions
Network Solutions
Consumer Solutions
Total
$
$
Operating Margin
296
99
46
38
479
$
$
1
1
5
7
$
$
-
$
$
14.4%
297
100
51
38
486
14.6%
Other Income, Net
$
32
$
-
$
(25)
$
Income Tax Expense
$
(127)
$
(1)
$
7
$
(121)
Income from Continuing Operations
Attributable to TE Connectivity Ltd.
$
355
$
6
$
(18)
$
343
Diluted Earnings per Share from
Continuing Operations Attributable
to TE Connectivity Ltd.
$
0.85
$
0.01
$
(0.04)
$
0.82
(1)
7
Includes income tax expense related to adjustments to prior year income tax returns. In addition, other income includes amounts related to
reimbursements by Tyco International and Covidien in connection with pre-separation tax matters, including $18 million related to our share of a
settlement agreement entered into by Tyco International with a former subsidiary.
(2)
See description of non-GAAP measures contained in this release.
TE CONNECTIVITY LTD.
RECONCILIATION OF FORWARD-LOOKING NON-GAAP FINANCIAL MEASURES
TO FORWARD-LOOKING GAAP FINANCIAL MEASURES
As of October 29, 2014
(UNAUDITED)
Outlook for
Quarter Ending
Diluted earnings per share from continuing operations attributable to TE
Connectivity Ltd. (GAAP)
Restructuring and other charges, net
Acquisition related charges
Tax items
Adjusted diluted earnings per share from continuing operations attributable to TE
Connectivity Ltd. (non-GAAP) (1)
(1)
See description of non-GAAP measures contained in this release.
December 26,
Outlook for
2014
Fiscal 2015
$0.95 - 0.99
0.05
0.14
(0.26)
$3.99 - 4.29
0.09
0.23
(0.26)
$0.88 - 0.92
$4.05 - 4.35